EN DE

CPI Property Group (O5G) Fair Value & Analysis

Real Estate · DE · Market cap €6.6B

CP CPI Property Group O5G · XETRA
Price€0.7300
Fair Value€0.3500
Upside-52.1%
Quality45/100
Watch CPI Property Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 16.8% net margin
High debt · negative free cash flow
Trails peers (2/12)
Moderate moat 56/100
Evidence: Medium Range €0.2600 – €0.4400 Share as image

Fair value as of: Jul 13, 2026

From 9 valuation models · updated 27 days ago

Share price −1.4% over the past month.

Below-average quality, and screening another 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€0.4400). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€0.9600 €0.6750 Fair Value €0.3500 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range €0.6750 – €0.9600 · fair‑value band €0.2600 – €0.4400 · the €0.7300 price screens above the €0.3500 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

CPI Property Group (O5G) currently trades at €0.7300, while our model-based Fair Value estimate is €0.3500, implying the stock looks roughly 52.1% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, CPI Property Group generated revenue of €1.4B at a net margin of 13.0%. Revenue declined 7.6% year over year. It earns a return on equity of 3.2%. Net debt stands at €10.9B. Fundamentals as of Jul 13, 2026

Our scenario range runs from €0.2600 (bear case) to €0.4400 (bull case); at €0.7300, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at -52%, O5G screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income €0.4100 €0.3900 €0.3400 76
Gordon GGM €0.0100 €0.0300 €0.0400 70
DDM Multi-Stage €0.0100 €0.0200 €0.0300 61
All 9 models by family
Dividend Discount
Gordon GGM €0.0100 €0.0300 €0.0400 70
DDM Multi-Stage €0.0100 €0.0200 €0.0300 61
Multiples
P/S Multiple €0.2600 €0.3500 €0.4400 58
P/B Multiple €0.2600 €0.3500 €0.4400 55
EV/EBIT €0.5300 €1.01 €1.48 53
EV/EBITDA €0.2300 €0.6100 €0.9900 54
EV/Revenue €0.2200 €0.5600 43
Asset-Based
NCAV (Graham) €0.2800 €0.3800 €0.5600 50
Economic Profit
Residual Income €0.4100 €0.3900 €0.3400 76

Widest divergence: Economic Profit (€0.3900) versus Dividend Discount (€0.0200). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) €1.4B
Revenue growth (YoY) -9.9%
Net margin 16.8%
Return on equity 3.8%
Free cash flow −€249M FY2025
P/E ratio 37.0
More key figures
Operating margin 44.1%
EPS (TTM) €0.0200
EPS growth (YoY) +173%
Net debt €10.9B FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 39 · Market factors (momentum, volatility) 51

Profitability 23
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

CPI Property Group operates as a property investor and developer in Central Europe. Its portfolio comprises real estate assets in the Czech and Slovak Republics, including residential, retail, hospitality, and industrial projects. CPI Property Group is headquartered in Luxembourg, Luxembourg.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CPI Property Group reported revenue of €1.5B in FY2025 versus €664M in FY2021, a compound +21.7%/yr. Reported net income was €186M in FY2025, compounding −38.3%/yr from FY2021.

Growth Quality 49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€1.5B
Avg. growth/yr (3Y)
+34.8%
Avg. growth/yr (5Y)
+19.3%
Avg. growth/yr (19Y)
+57.5%
Revenue +21.7%/yr
FY21 €664M
FY22 €1.3B
FY23 €1.7B
FY24 €1.6B
FY25 €1.5B
Net income −38.3%/yr
FY21 €1.3B
FY22 €534M
FY23 −€824M
FY24 −€192M
FY25 €186M

O5G screens 52% overvalued. Compare with Vingroup Joint Stock Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "CPI Property Group Fair Value". https://www.fairvalue-calculator.com/stock/O5G

Peer Group

Real Estate Services · 521 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Below median
Fair Value upside −52% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 17% · Above median
Operating margin (TTM) 44% · Above median
Revenue growth -10% · Bottom 25%
Debt / equity 1.81× · Higher than 75% of peers

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 37.0× · Pricier than 75% of peers
P/B 1.52× · Pricier than 75% of peers
P/S (TTM) 5.51× · Pricier than 75% of peers
EV/EBITDA 26.2× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 37
FUTURE 0 · sector 10
PAST 15 · sector 16
HEALTH 10 · sector 85
DIVIDEND 0 · sector 49

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 3,998 ARS +60%

Compare CPI Property Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is CPI Property Group (O5G) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of €0.3500 versus a price of €0.7300, about −52% (overvalued).
What is the fair value of O5G?
Our model-based fair value for CPI Property Group is €0.3500 (as of Jul 13, 2026), built from audited fundamentals. The current price is €0.7300.
What is the quality score of O5G?
CPI Property Group has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of CPI Property Group (O5G)?
CPI Property Group reported trailing-twelve-month revenue of about €1.4B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of O5G?
The net profit margin of CPI Property Group is about 13.0%, meaning it keeps roughly 13.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track CPI Property Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.